Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.19% first-year return on $303k initial cash invested.
-15.19%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$6,048
Rent
-$3,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,048 income − $9,879 expenses = $3,831 out of pocket
Investment Breakdown
|
Purchase Price
$1355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$271k
Closing costs
1%
$13,552
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,048
Total Expenses
$9,879
Mortgage P&I
114%
$6,881
Property Taxes
7%
$443
Home Insurance
8%
$499
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665